Week 4 Practice Set -- calculating NPV_Karl Schutte

.xlsx

School

Webster University *

*We aren’t endorsed by this school

Course

5920

Subject

Finance

Date

Apr 3, 2024

Type

xlsx

Pages

1

Uploaded by karlschutte

Report
Net present value -- Week 4 -- Practice Set: Acquisition stage cash flow: Cost of developing the automated technology $ (8,000) (in millions of dollars) Operating stage cash flow: Year 0 2022 2023 2024 Number of units sold with this feature (not in millions) 2,000,000 2,000,000 2,000,000 Premium charge per vehicle $ 1,200 $ 1,200 $ 1,200 All amounts below are in millions: Sales (in millions) $ 2,400 $ 2,400 $ 2,400 Fixed Cost of updating the technology $ (100) $ (100) $ (100) Variable Cost of installing the technology $ (200) $ (200) $ (200) Amortization of the development costs $ (80) $ (80) $ (80) Taxable income $ 2,020 $ 2,020 $ 2,020 Taxes at 28% $ (566) $ (566) $ (566) After tax income $ 1,454 $ 1,454 $ 1,454 Add back amortization $ 80 $ 80 $ 80 Operating cash flows $ 1,534 $ 1,534 $ 1,534 Disposition stage cash flow: Total cash flow $ (8,000) $ 1,534 $ 1,534 $ 1,534 Present Value $ 10,296 Net Present Value $ 2,296 Number of share of common stock outstanding 500 Expected increase in value per share $ 4.59
Discover more documents: Sign up today!
Unlock a world of knowledge! Explore tailored content for a richer learning experience. Here's what you'll get:
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help